Rajkot-based manufacturer of CNC machine tools — turning centres, VMCs, HMCs and 5-axis machines — sold under its premium NEXA range with an in-house Macatrol® controller.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
| Reserves | 57 | 62 | 75 | 87 | 109 | 133 | 145 | 165 |
| Borrowings | 1 | 0 | 0 | 0 | 0 | 3 | 1 | 1 |
| Other Liabilities | 31 | 62 | 58 | 42 | 61 | 72 | 97 | 90 |
| Total Liabilities | 98 | 134 | 143 | 139 | 180 | 218 | 253 | 265 |
| AssetsFixed Assets | 36 | 37 | 40 | 44 | 47 | 55 | 60 | 61 |
| CWIP | 1 | 1 | 0 | 0 | 3 | 5 | 0 | 1 |
| Investments | 1 | 20 | 5 | 5 | 5 | 0 | 0 | 0 |
| Other Assets | 60 | 76 | 98 | 91 | 125 | 158 | 194 | 204 |
| Total Assets | 98 | 134 | 143 | 139 | 180 | 218 | 253 | 265 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -11 | 2 | 23 | -7 | 5 | 17 | 7 | 14 |
| Cash from Investing | -3 | -1 | -20 | 10 | -7 | -10 | -11 | -11 |
| Cash from Financing | 2 | -1 | -1 | -1 | -1 | -2 | 1 | -3 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -19 | -21 | 18 | -11 | -2 | 6 | -9 | 3 |
| FCF Margin | — | — | — | — | — | — | — | — |
The Earnings Per Share over the last 12 months.
Your assumption of the company's expected yearly EPS growth (e.g., 6 for 6%).
Pre-filled with the lower of median (31.9×) and current (34.9×) PE — the conservative anchor.
The annualized return you aim to achieve. We solve for the price that delivers it, then compare to today's price.
At 38.1% growth and a 32× exit, ₹1182 only delivers your return if you pay ₹2,649. The price is currently baking in 19% growth.
EPS grows 38.1%/yr for 5 years, then fades to 6% over 2, exits at 32×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 38.1% | 46.79 |
| FY28 | 38.1% | 64.61 |
| FY29 | 38.1% | 89.23 |
| FY30 | 38.1% | 123.23 |
| FY31 | 38.1% | 170.18 |
| FY32 | 22.1% ·fade | 207.71 |
| FY33 | 6.0% ·fade | 220.17 |
Methodology: we discount normalized net profit as a proxy for owner earnings (an earnings-power approximation — not full free cash flow). Terminal growth is capped at 6% (≈ nominal GDP) regardless of the required return. This is an analytical tool, not investment advice.
Guides on how to read this kind of business and the numbers that matter.